[GREENYB] QoQ TTM Result on 31-Oct-2007 [#1]

Stock
[GREENYB] GREENYIELD BHD
Announcement Date
21-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -25.61%
YoY- -14.75%
Quarter Report
Latest QR
Upcoming QR
GREENYB's Result
GREENYB's Financial Summary
View:
Show?
TTM Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 33,641 33,894 29,461 25,179 26,355 29,368 19,207 45.35%
PBT 8,182 8,227 6,534 4,648 5,780 8,326 5,486 30.56%
Tax -1,878 -2,198 -1,225 -1,359 -1,359 -1,950 -1,241 31.84%
NP 6,304 6,029 5,309 3,289 4,421 6,376 4,245 30.19%
-
NP to SH 6,304 6,029 5,309 3,289 4,421 6,376 4,245 30.19%
-
Tax Rate 22.95% 26.72% 18.75% 29.24% 23.51% 23.42% 22.62% -
Total Cost 27,337 27,865 24,152 21,890 21,934 22,992 14,962 49.50%
-
Net Worth 35,939 34,722 31,884 32,274 29,824 28,859 26,449 22.70%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 2,953 2,328 2,328 2,328 2,328 - - -
Div Payout % 46.86% 38.63% 43.87% 70.81% 52.68% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 35,939 34,722 31,884 32,274 29,824 28,859 26,449 22.70%
NOSH 164,109 164,797 164,863 168,888 155,254 152,214 148,846 6.73%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 18.74% 17.79% 18.02% 13.06% 16.77% 21.71% 22.10% -
ROE 17.54% 17.36% 16.65% 10.19% 14.82% 22.09% 16.05% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 20.50 20.57 17.87 14.91 16.98 19.29 12.90 36.21%
EPS 3.84 3.66 3.22 1.95 2.85 4.19 2.85 22.01%
DPS 1.80 1.41 1.41 1.38 1.50 0.00 0.00 -
NAPS 0.219 0.2107 0.1934 0.1911 0.1921 0.1896 0.1777 14.96%
Adjusted Per Share Value based on latest NOSH - 168,888
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 6.20 6.25 5.43 4.64 4.86 5.42 3.54 45.34%
EPS 1.16 1.11 0.98 0.61 0.82 1.18 0.78 30.32%
DPS 0.54 0.43 0.43 0.43 0.43 0.00 0.00 -
NAPS 0.0663 0.064 0.0588 0.0595 0.055 0.0532 0.0488 22.69%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.12 0.09 0.10 0.12 0.13 0.13 0.14 -
P/RPS 0.59 0.44 0.56 0.80 0.77 0.67 1.08 -33.19%
P/EPS 3.12 2.46 3.11 6.16 4.57 3.10 4.91 -26.10%
EY 32.01 40.65 32.20 16.23 21.90 32.22 20.37 35.20%
DY 15.00 15.70 14.13 11.49 11.54 0.00 0.00 -
P/NAPS 0.55 0.43 0.52 0.63 0.68 0.69 0.79 -21.46%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 23/09/08 24/06/08 26/03/08 21/12/07 24/09/07 21/06/07 - -
Price 0.12 0.09 0.08 0.11 0.12 0.12 0.00 -
P/RPS 0.59 0.44 0.45 0.74 0.71 0.62 0.00 -
P/EPS 3.12 2.46 2.48 5.65 4.21 2.86 0.00 -
EY 32.01 40.65 40.25 17.70 23.73 34.91 0.00 -
DY 15.00 15.70 17.66 12.54 12.50 0.00 0.00 -
P/NAPS 0.55 0.43 0.41 0.58 0.62 0.63 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment